OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

Pages
Trustees' annual
report
1 to 2
Independent
examiner's
report to the trustees
Statement offinancial
activities
Statement offinancial
position
Statement ofcash flows
Notes to the financial statements 7to 13

Year ended 31 December 2022
2022 2021
Total Total
Unrestricted unrestricted
funds funds
Note K E
Income
Voluntary
income
7,122 4,166
Investment
income
18,788 18,595
Other income —Bank incentives 1 1,600
Total income 25,911 24,361
Expenditure
Expenses
Church expenses 12,265 5,126
Reading Room expenses 1,544 3,311
Donations 362
Total expenditure 14,171 8,437
Net income 11,740 15,924
Other recognised
gains and losses
(Losses)/Gains on investments and depreciation (28,896) 18,659
Net movement in funds (17,156) 34,583
Reconciliation offunds
Total funds
brought forward
556,614 522,031
Total funds carried forward 539,458 556,614

2021 2021
Note 6
Fixed assets
Tangible fixed assets 14 279,298 272,211
Current assets
Stocks 15 2,950 3,109
Investments 16 218,093 244,186
Cash at bank and in hand 17 39,117 37,108
260,160 284,403
Net current assets 260,160 284,403
Total assets less current liabilities 539,458 556,614
Funds ofthe charity
Unrestricted funds 539,458 556,614
Total charity funds 18 539,458 556,614

Year ended 31 Decem ber 2022
2022 2021
6 E
Cash flows from operating activities
Net income 11,740 15,924
Changesin:
Stocks 159 381
Cash generated
from operations
11,899 16,305
Net cash from/(used
in) operating
activities 11,899 16,305
Cash flows from investing activities
Purchase oftangible assets (9,890) (189)
Purchase of investments (297,739) (242,968)
Proceeds from sale of investments 297,739 242,968
Net cash used
in investing
activities
(9,890) (189)
Net increase/(decrease)
in
cash and cash equivalents 2,009 16,116
Cash and cash equivalents at beginning ofyear 37,108 20,992
Cash and cash equivalents at end ofyear 39,117 37,108

over the useful economic
life oft
hat asset as follows :
Society Property Not depreciated
Equipment 33%reducing balance
Society Fixtures and fittings 25% reducing balance
Reading
Room Fixtures and
25% reducing balance
fittings

Ye ar ended 31 December 2022 31 December 2022 31 December 2022
4. Voluntary income
Total Funds Total Funds
2022 2021
Donations
Collections 6,399 3,776
Donations 723 390
7,122 4,166
5. Investment income
Total Funds Total Funds
2022 2021
5 F
Bank interest 68 80
Car park income 18,720 18,515
18,788 18,595
6. Other income —bank incentive
Total Funds Total Funds
2022
6
2021
f
Other income —bank incentive 1 1,600
7. Church expenses
Total Funds Total Funds
2022 2021
6 6
Water 289 344
Light and heat 592 582
Repairs and maintenance 2,242 1,552
Insurance 3,712 35
Independent examination 750 720
Telephone 156 185
Cleaning and windows 2,505 1,010
Lectures and events 1,000
Promotion and advertising 453 418
Postage, printing and sundries 146
Computer consumables 566 108
Transport costs 26
12,265 5,126

Ye ar ended 31 D 31 D 31 D 31 D ecembe r 202 2
8. Reading room expenses
Total Funds Total Funds
2022 2021
6 r
Water 116 67
Light and heat 273 625
Repairs and maintenance 670
Insurance 357 875
Telephone 155
Cleaning and windows 40
Loss on Reading room sales 798 879
1,544 3,311
9. Donations
Total Funds Total Funds
2022 2021
6 r
Donations 362
Donations comprise:
2022 2021
6 6
COP Great Britain &Yorkshire 362
362
10. Net expenditure
Net expenditure is stated after charging:
2022 2021
6 5
Depreciation oftangible fixed assets 2,803 453
11. Independent examination fees
2022 2021
Fees payable to the independent examiner for:
Independent examination ofthe financial statements 750 720

Tangible fixed a ssets
At At
1Jan 2022 Additions 31 Dec 2022
8 5
Cost
Society Freehold Property 221,965 221,965
Reading Room Refurbishment Leasehold Property 57,282 57,282
Society Fixtures & Fittings 29,973 9,890 39,863
Equipment 14,753 14,753
Reading Room Fixtures & Fittings 28,382 28,382
352,355 9,890 362,245
At Charge for At
1Jan 2022 the year 31Dec 2022
8 5 a
Depreciation
Society Freehold Property
Reading Room Refurbishment Leasehold Property 8,282 8,282
Society Fixtures &Fittings 29,262 2,650 31,912
Equipment 14,532 74 14,606
Reading Room Fixtures & Fittings 28,068 79 28,147
80,144 2,803 82,947
At At
31 Dec2022 31Dec2021
8
Carrying amount
Society Freehold Property 221,965 221,965
Reading Room Refurbishment Leasehold Property 49,000 49,000
Society Fixtures & Fittings 7,951 711
Equipment 147 221
Reading Room Fixtures & Fittings 235 314
279,298 272,211

15. Stocks
2022 2021
E
Reading Room Stock 2,950 3,109
16. Investments
2022
f
2021
6
Investments 218,093 244,186
Investments comprise:
2022 2021
E
iShares Investments 5,905 15,630
Legal & General Investments 123,690
Vanguard Funds Investments 86,820 226,294
Investment Porffolio Cash Account 1,678 2,262
218,093 244,186
Movements during the year comprise:
2022
Investments brought forward 244,186
Additions during the year 297,739
Disposals
during
the year (297,739)
Loses during the year (26,093)
218,093
17. Cash and cash equivalents
2022 2021
6 E
Monmouthshire Building Society 15,208 15,140
Virgin Bank Current Account 23,909 21,968
Petty Cash Floats and Cash
in Hand
39,117 37,106
18. Analysis ofcharitable funds
Unrestricted funds
Gains and At
At 1 Jan 2022 Income Expenditure losses 31Dec 2022
E E E 6
General Fund 556,614 25,911 (14,171) (28,896) 539,458
Gains and At
At 1 Jan 2021
6
Income Expenditure losses
f
31 Dec 2021
General Fund 522,031 24,361 (8,437) 18,659 556,614

Other gains an d l osses comprise:
2022
f
2021
E
(Losses)/gains on investments (26,093) 19,112
Depreciation (2,803) (453)
(28,896) 18,659
Analysis of net assets between funds
Total Funds Total Funds
unrestricted unrestricted
2022 2021
F 6
Tangible fixed assets 279,298 272,211
Current assets 260,160 284,403
Net assets 539,458 556,614

Analysis ofchan ges
in net cash and
investments
At
At 1 Jan 2022 Cash flows 31 Dec 2022
r.
Cash at bank and in hand 37,108 2,009 39,117
Current asset investments 244,186 (26,093) 218,093
281,294 (24,084) 257,210